XML 60 R41.htm IDEA: XBRL DOCUMENT
v3.20.4

Acquisitions (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2020
Business Combinations [Abstract] |
Schedule of Purchase Price of Assets Acquired and Liabilities Assumed |
Assets |  |  | Liabilities |
Cash and due from banks | $ | 152,745 |  |  | Deposits |
Investment securities, available for sale | 54,319 |  |  | Non–interest bearing | $ | 188,744 |
|  |  | NOW accounts | 207,567 |
Loans |  |  | Savings and money market | 274,504 |
Commercial | 352,798 |  |  | Certificates of deposit | 70,529 |
Residential mortgage | 131,008 |  |  | Total deposits | 741,344 |
Consumer | 85,112 |  |  |  |
Total loans | 568,918 |  |  |  |
|  |  | Borrowings | 70,495 |
Premises and equipment, net | 20,425 |  |  | Subordinated debentures | 18,376 |
FRB and FHLB stock | 3,571 |  |  | Interest payable | 826 |
Goodwill | 31,358 |  |  | Other liabilities | 8,759 |
Core deposit intangible | 19,818 |  |  |  |
Interest receivable | 2,488 |  |  |  |
Other assets | 112,880 |  |  |  |
|  |  | Total liabilities assumed | $ | 839,800 |
Total assets purchased | $ | 966,522 |  |  |  |
Common shares issued | $ | 102,722 |  |  |  |
Cash paid | 24,000 |  |  |  |
Total purchase price | $ | 126,722 |  |  |  |
Schedule of Acquired Loans Accounted for in Accordance with ASC 310-30 | The following table details an estimate of the acquired loans that are accounted for in accordance with ASC 310–30 as of March 26, 2019.
Contractually required principal and interest at acquisition | $ | 22,672 |
Contractual cash flows not expected to be collected (nonaccretable differences) | 6,694 |
Expected cash flows at acquisition | 15,978 |
Interest component of expected cash flows (accretable discount) | 735 |
Fair value of acquired loans accounted for under ASC310–30 | $ | 15,243 |
Pro Forma Result of Comparable Prior Reporting Period | The following schedule includes pro–forma results for the periods ended December 31, 2019 and 2018 as if the Salin acquisition had occurred as of the beginning of the comparable prior reporting periods.
|  |  | Years Ended December 31
|  |  | 2019 |  | 2018
Summary of Operations: |  |  |  |  |
Net Interest Income |  |  | $ | 168,693 |  |  | $ | 157,194 |
Provision for Loan Losses |  |  | 2,276 |  |  | 3,706 |
Net Interest Income after Provision for Loan Losses |  |  | 166,417 |  |  | 153,488 |
Non-interest Income |  |  | 43,472 |  |  | 39,918 |
Non-interest Expense |  |  | 134,446 |  |  | 124,944 |
Income before Income Taxes |  |  | 75,443 |  |  | 68,462 |
Income Tax Expense |  |  | 13,246 |  |  | 10,216 |
Net Income |  |  | $ | 62,197 |  |  | $ | 58,246 |
Basic Earnings per Share |  |  | $ | 1.43 |  |  | $ | 1.52 |
Diluted Earnings per Share |  |  | $ | 1.43 |  |  | $ | 1.51 |

X
- Definition Tabular disclosure of pro forma results of operations for a material business acquisition or series of individually immaterial business acquisitions that are material in the aggregate. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (h)(2) -URI http://asc.fasb.org/extlink&oid=79982066&loc=d3e1392-128463 Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (h)(3) -URI http://asc.fasb.org/extlink&oid=79982066&loc=d3e1392-128463 + Details
Name: | us-gaap_BusinessAcquisitionProFormaInformationTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | us-gaap_BusinessCombinationsAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the reconciliation of contractual cash flows to the carrying amount relating to certain loans acquired in a transfer. + References No definition available. + Details
Name: | us-gaap_CertainLoansAcquiredInTransferNotAccountedForAsDebtSecuritiesAcquiredDuringPeriodTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the amounts recognized as of the acquisition date for each major class of assets acquired and liabilities assumed. May include but not limited to the following: (a) acquired receivables; (b) contingencies recognized at the acquisition date; and (c) the fair value of noncontrolling interests in the acquiree. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 20 -Section 50 -Paragraph 1 -URI http://asc.fasb.org/extlink&oid=116869197&loc=d3e4845-128472 + Details
Name: | us-gaap_ScheduleOfRecognizedIdentifiedAssetsAcquiredAndLiabilitiesAssumedTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration